| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| $250.09 | 47.61× | 33.3× | 9.69× | 35.13× | -65.8% | 55.7% | 26.1% | 20.3% | 69.9% | 56.7% | 3.6% | 0.36× | -0.74× | 0× | 1.28× | 0.0% | 7 | 19.1 | 3 | B+ | |
| $81.25 | 36.23× | 3.47× | 4.49× | 18.31× | 101.3% | 69.2% | 15.7% | 12.4% | 9.6% | 8.7% | 4.5% | 0.01× | -0.82× | 0× | 2.17× | 0.0% | 8 | 10.94 | 4 | A | |
| $6.75 | 21.95× | 3.14× | 7.05× | 16.15× | 29.7% | 85.8% | 33.7% | 32.5% | 14.5% | 11.9% | 5.0% | 0.01× | -3.18× | 203.81× | 3.85× | 1.0% | 6 | 9.06 | 4 | A+ | |
| Peer median | — | 29.09× | 3.3× | 5.77× | 17.23× | 65.5% | 77.5% | 24.7% | 22.5% | 12.0% | 10.3% | 4.8% | 0.01× | -2× | 101.91× | 3.01× | 0.5% | 7 | 10 | 4 | — |


